Wintermar Offshore Marine Tbk PT
IDX:WINS
Intrinsic Value
The intrinsic value of one
WINS
stock under the Base Case scenario is
27 383 056.19
IDR.
Compared to the current market price of 428 IDR,
Wintermar Offshore Marine Tbk PT
is
Undervalued by 100%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis
Revenue & Expenses Breakdown
Wintermar Offshore Marine Tbk PT
Balance Sheet Decomposition
Wintermar Offshore Marine Tbk PT
| Current Assets | 78m |
| Cash & Short-Term Investments | 40.6m |
| Receivables | 26.6m |
| Other Current Assets | 10.8m |
| Non-Current Assets | 170.6m |
| Long-Term Investments | 21.1m |
| PP&E | 140.8m |
| Other Non-Current Assets | 8.7m |
Free Cash Flow Analysis
Wintermar Offshore Marine Tbk PT
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Wintermar Offshore Marine Tbk PT
|
Revenue
|
80.9m
USD
|
|
Cost of Revenue
|
-50.8m
USD
|
|
Gross Profit
|
30.1m
USD
|
|
Operating Expenses
|
-9.9m
USD
|
|
Operating Income
|
20.1m
USD
|
|
Other Expenses
|
-4.3m
USD
|
|
Net Income
|
15.8m
USD
|
WINS Profitability Score
Profitability Due Diligence
Wintermar Offshore Marine Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Wintermar Offshore Marine Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
WINS Solvency Score
Solvency Due Diligence
Wintermar Offshore Marine Tbk PT's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Wintermar Offshore Marine Tbk PT's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WINS Price Targets Summary
Wintermar Offshore Marine Tbk PT
According to Wall Street analysts, the average 1-year price target for
WINS
is 479.18 IDR
with a low forecast of 474.48 IDR and a high forecast of 493.28 IDR.
Dividends
Current shareholder yield for
WINS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?